Download

Prepared For:  
Muhammad Tanvir  
raitanvirnasir936@gmail.com  
0000000000  
,  
Input Summary:  
Sales Price: $1,000,000.00
Real Estate Commission (%): 5%
Mortgage Balance: $250,000.00
Year Purchased: 2000
Property State: Alabama

Sales Summary

Sales Price: $1,000,000.00
Real Estate Commission: $50,000.00
Other Expenses : $10,000.00
Total Expenses: $60,000.00
Net Sales Proceeds: $940,000.00
Cost basis: $450,000.00
Cost Of Improvements: $100,000.00
Depreciation: $
Net Adjusted Basis: $
Taxable Gain: $
Homeowner’s Exclusion: $
Total Subject to Tax: $

Depreciation

Residential:  
Cost Basis: $
Depreciable Amt: $
Annual Depreciation: $
Year of Purchase:
Years Owned:
Taken to Date: $
Commercial:  
Cost Basis: $
Depreciable Amt: $
Annual Depreciation: $
Year of Purchase:
Years Owned:
Taken to Date: $

Tax Calculation

Federal:  
Net Sales Proceeds: $940,000.00
Net Adjusted Basis: $
Taxable Gain: $
Federal Tax Rate: 20%%
Federal Capital Gains Due: $28,000.00
State:  
Net Sales Proceeds: $940,000.00
Net Adjusted Basis: $
Taxable Gain: $
Home Owner’s Exclusion: $
ST Tax Rate @ 13.30%: 0.133
State Tax Due: $

Projected Tax Bill

Federal: $28,000.00
State: $
NIIT: $-2,280.00
Depr Recapture (25%): $0.00
Debt Over Basis (39.6%): $0
   
   
Total Taxes Owed : $44,340.00
% Profit to Tax : 11.37%

*** We are not tax advisors. Review this information with your tax counsel. ***